CashFlowRE
Sign in Sign up
550 S Spring St
D+ Composite 48.3
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +12.1/30.0
  • Appreciation +10.0/10.0
  • 1% rule +7.7/10.0
  • Rent growth +5.0/5.0
  • Schools +4.1/10.0
  • DSCR +3.6/10.0
  • Livability +3.3/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$715,000

550 S Spring St · Aspen, CO 81611
3 bd · 3.5 ba · 1,993 sqft · Condo · 263 Days on market
Built 2019 $359/sqft · 27% above area Est $561k · 27% over $2413/mo HOA · 26% of rent ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

Key facts

  • Valet parking
  • Fitness center
  • Hot tub

Tags

ROOFTOP LOUNGEHOT TUBFITNESS CENTERVALET PARKING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.5-bath condo listed at $715k.

Deal economics

  • At list price, monthly cash flow is $-159 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $692k (3.2% below list).
  • Meets the 1% rule at list price ($9k rent vs $715k).
  • Recommended offer: $629k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#142 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, schools B+; Watch: amenities F, cost of living F, health & safety F.
  • Aspen School District No. 1 In The County Of Pitkin And Sta (rural): math 36% / reading 56% proficiency, ranked #18 of 86 in CO (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 4% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+22.1%/yr); 324 active listings in the ZIP; solid renter incomes; 145 units permitted in Pitkin County in 2024 (89 in 5+ unit buildings).
  • At $9,108/mo this rent would consume 132% of the median local household income ($83k/yr) (locally 566% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $76k of equity ($5k loan paydown + $72k appreciation (10.0% local appreciation)).
  • Pitkin County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$123k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 263 days — a 12% lower offer ($629k) is reasonable based on typical stale-listing flexibility.
  • 30 sale attempts since 6y ago; this cycle's ask has dropped $75k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
Recommended offer $629,200 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 263 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.27%
Cap rate
6.03%
Cash-on-cash
-0.95%
DSCR
0.96
GRM
6.5

CMA / ARV

ARV (median comp)
$560,915
List price
$715,000
Delta
27.47%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
26.2%
Equity multiple
3.14×
Total profit
$429,043
Equity at exit
$644,129
10-year hold
IRR
25.0%
Equity multiple
7.96×
Total profit
$1,393,884
Equity at exit
$1,389,088

Cash invested: $200,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
38 Tenant-Leaning
State Colorado
38 Tenant-Leaning · D+4
County
— inherits STATE
City
— inherits STATE
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

ZIP-level market 81611

Home prices YoY
3.6%
Rents YoY
22.1%
Active inventory
324
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$9,108 medium interval (Pro) →
Mortgage (P&I)
$3,750
Tax est. 1.5%
$894 /mo · $10,725/yr
Insurance
$298
HOA
$2,413
Vacancy / Maint / Mgmt
$1,913
Net cashflow
$-159

Break-even live

Break-even rent $9,309
Max offer price $692,009
Occupancy floor 97%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$178,750
Closing costs
$21,450
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

HOA detail condo

Monthly dues
$2,413 · $28,956/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-19
    days on market $715,000 Active 263 DOM
  2. 2026-06-18
    days on market $715,000 Active 262 DOM
  3. 2026-06-17
    days on market $715,000 Active 261 DOM
  4. 2026-06-16
    days on market $715,000 Active 260 DOM
  5. 2026-06-15
    days on market $715,000 Active 259 DOM
  6. 2026-06-14
    days on market $715,000 Active 257 DOM
  7. 2026-06-12
    days on market $715,000 Active 256 DOM
  8. 2026-06-09
    days on market $715,000 Active 253 DOM
  9. 2026-06-08
    days on market $715,000 Active 252 DOM
  10. 2026-06-07
    days on market $715,000 Active 251 DOM
  11. 2026-06-05
    days on market $715,000 Active 248 DOM
  12. 2026-06-02
    days on market $715,000 Active 246 DOM
  13. 2026-06-01
    days on market $715,000 Active 245 DOM
  14. 2026-05-31
    days on market $715,000 Active 244 DOM
  15. 2026-05-30
    days on market $715,000 Active 243 DOM
  16. 2026-02-14
    price $650,000 702-char remark
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  17. 2025-10-07
    soldstatus $775,000 702-char remark
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  18. 2025-10-07
    soldstatus $500,000
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  19. 2025-09-16
    price $725,000 702-char remark
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  20. 2025-09-16
    price $500,000
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  21. 2025-03-26
    soldstatus $500,000
  22. 2025-03-04
    price $795,000 702-char remark
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  23. 2025-03-04
    price $550,000
    Show marketing remark (702 chars)

    Nestled at the base of Aspen Mountain, the Sky Residences are a collection of two and three-bedroom W‑branded shared ownership Residences within the W Aspen. The Residences are situated on the top two floors of the building and feature spectacular views of Aspen Mountain, downtown Aspen, Red Mountain, and Independence Pass. Owner amenities include access to all W Aspen signature amenities plus a private Residences only roof deck with spa, spacious seating areas, outdoor kitchen, and fire pit. Ownership benefits include garage parking and storage. W Aspen and The Sky Residences at W Aspen were designed by NYC-based nemaworkshop in partnership with Aspen-based Rowland+Broughton Architecture.

  24. 2025-02-13
    soldstatus $500,000 Closed
  25. 2025-02-13
    soldstatus $500,000
  26. 2024-12-03
    soldstatus $500,000 Closed
  27. 2024-10-10
    soldstatus $500,000 Closed
  28. 2024-09-04
    soldstatus $500,000 Closed
  29. 2024-09-04
    soldstatus $500,000
  30. 2024-06-28
    soldstatus $525,000 Closed
  31. 2024-06-28
    soldstatus $525,000
  32. 2024-05-23
    soldstatus $500,000
  33. 2024-05-23
    soldstatus $500,000 Closed
  34. 2024-05-23
    soldstatus $500,000 Closed
  35. 2023-12-14
    soldstatus $500,000
  36. 2023-12-14
    soldstatus $500,000
  37. 2023-12-14
    soldstatus $500,000 Closed
  38. 2023-12-14
    soldstatus $500,000 Closed
  39. 2023-12-14
    soldstatus $500,000 Closed
  40. 2023-12-01
    soldstatus $775,000 Closed
  41. 2023-12-01
    soldstatus $525,000 Closed
  42. 2023-11-01
    soldstatus $525,000 Closed
  43. 2023-08-11
    soldstatus $775,000 Closed
  44. 2023-08-11
    soldstatus $775,000 Closed
  45. 2023-04-07
    soldstatus $810,000 Closed
  46. 2023-03-31
    soldstatus $475,000 Closed
  47. 2023-03-31
    soldstatus $475,000 Closed
  48. 2023-03-31
    soldstatus $475,000 Closed
  49. 2023-03-31
    soldstatus $475,000 Closed
  50. 2023-03-31
    soldstatus $475,000 Closed

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 1/10 Low 10 d/yr ≥76°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$109,296
− Mortgage interest
−$40,051
− Property taxes
−$10,725
− Insurance
−$3,575
− Repairs & maintenance
−$8,744
− Management
−$8,744
− HOA
−$28,956
− Depreciation
−$20,800
Taxable loss
−$12,298
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,952
After-tax cash flow
$1,045/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Aspen School District No. 1 In The County Of Pitkin And Sta
NCES district ID
0802280
Math proficiency
36% ▼ -5.00%
Reading proficiency
56% ▼ -3.00%
Median HH income
$66,694
Composite
40.98/100
National rank
#3595
State rank
#18 of 86 in CO

Livability — Aspen

Score
66/100
State rank
#142
US rank
#11780

Category grades

Amenities F Commute A+ Cost of living F Crime C+ Employment A+ Housing C Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aspen, CO
County
Pitkin County · 9,068 people
City population
9,068
Metro
Glenwood Springs, CO
Population (ZIP)
9,068
Household income
$82,664
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
566.0

Population outlook (Pitkin County) Hauer SSP2

Today (2025)
20,121 people
By 2030
21,110 · +4.9%
By 2040
22,707 · +12.9%
By 2050
24,105 · +19.8%
By 2075
27,933 · +38.8%
By 2100
30,018 · +49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 4% Salvadoran 4%
Common ancestry
Slovak 3% Iranian 3% Romanian 3%
Foreign-born
15% · Canada, Dominican Republic, China
Languages at home
82% English-only · Spanish 9% Other Indo-European 2% Chinese 2%

Political lean MEDSL · Pitkin

2024 margin
Solid D (+44.2) · D 71.0% · R 26.8% · Other 2.2%
2008→2024 swing
-4.6pp toward R · 2008: 48.8pp · 2024: 44.2pp
All cycles
2024: D+44.2 2020: D+51.9 2016: D+45.4 2012: D+37.9 2008: D+48.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.97%
Current HPI
370.9593
Rent YoY
▲ 22.07%
Metro
Glenwood Springs, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

-10.3% since first listed
101 events — show timeline
  • 2026-02-14 Price Changed $650,000 AGMLS
  • 2025-10-07 Sold (MLS) $500,000 AGMLS
  • 2025-10-07 Sold (MLS) $775,000 AGMLS
  • 2025-09-16 Price Changed $725,000 AGMLS
  • 2025-09-16 Price Changed $500,000 AGMLS
  • 2025-03-26 Sold (MLS) $500,000 AGMLS
  • 2025-03-04 Price Changed $795,000 AGMLS
  • 2025-03-04 Price Changed $550,000 AGMLS
  • 2025-02-13 Sold (MLS) $500,000 AGMLS
  • 2025-02-13 Sold (MLS) $500,000 AGMLS
  • 2024-12-03 Sold (MLS) $500,000 AGMLS
  • 2024-10-10 Sold (MLS) $500,000 AGMLS
  • 2024-09-04 Sold (MLS) $500,000 AGMLS
  • 2024-09-04 Sold (MLS) $500,000 AGMLS
  • 2024-06-28 Sold (MLS) $525,000 AGMLS
  • 2024-06-28 Sold (MLS) $525,000 AGMLS
  • 2024-05-23 Sold (MLS) $500,000 AGMLS
  • 2024-05-23 Sold (MLS) $500,000 AGMLS
  • 2024-05-23 Sold (MLS) $500,000 AGMLS
  • 2023-12-14 Sold (MLS) $500,000 AGMLS
  • 2023-12-14 Sold (MLS) $500,000 AGMLS
  • 2023-12-14 Sold (MLS) $500,000 AGMLS
  • 2023-12-14 Sold (MLS) $500,000 AGMLS
  • 2023-12-14 Sold (MLS) $500,000 AGMLS
  • 2023-12-01 Sold (MLS) $525,000 AGMLS
  • 2023-12-01 Sold (MLS) $775,000 AGMLS
  • 2023-11-01 Sold (MLS) $525,000 AGMLS
  • 2023-08-11 Sold (MLS) $775,000 AGMLS
  • 2023-08-11 Sold (MLS) $775,000 AGMLS
  • 2023-04-07 Sold (MLS) $810,000 AGMLS
  • 2023-03-31 Sold (MLS) $475,000 AGMLS
  • 2023-03-31 Sold (MLS) $475,000 AGMLS
  • 2023-03-31 Sold (MLS) $475,000 AGMLS
  • 2023-03-31 Sold (MLS) $475,000 AGMLS
  • 2023-03-31 Sold (MLS) $475,000 AGMLS
  • 2023-03-06 Pending AGMLS
  • 2023-03-06 Pending AGMLS
  • 2023-03-06 Pending AGMLS
  • 2023-03-06 Pending AGMLS
  • 2023-03-01 Delisted AGMLS
  • 2023-03-01 Delisted AGMLS
  • 2023-02-21 Sold (MLS) $576,000 AGMLS
  • 2022-12-07 Price Changed $850,000 AGMLS
  • 2022-12-07 Price Changed $600,000 AGMLS
  • 2022-12-07 Price Changed $600,000 AGMLS
  • 2022-06-03 Sold (MLS) $800,000 AGMLS
  • 2022-04-29 Sold (MLS) $711,000 AGMLS
  • 2022-04-08 Delisted AGMLS
  • 2022-04-07 Pending AGMLS
  • 2022-03-18 Sold (MLS) $800,000 AGMLS
  • 2022-03-07 Sold (MLS) $530,000 AGMLS
  • 2022-03-07 Sold (MLS) $530,000 AGMLS
  • 2022-03-02 Pending AGMLS
  • 2022-02-15 Delisted AGMLS
  • 2022-02-10 Sold (MLS) $711,000 AGMLS
  • 2022-02-10 Sold (MLS) $711,000 AGMLS
  • 2021-12-17 Sold (MLS) $700,000 AGMLS
  • 2021-12-17 Sold (MLS) $700,000 AGMLS
  • 2021-12-17 Sold (MLS) $700,000 AGMLS
  • 2021-12-10 Price Changed $840,000 AGMLS
  • 2021-12-08 Pending AGMLS
  • 2021-11-30 Delisted AGMLS
  • 2021-11-30 Delisted AGMLS
  • 2021-11-18 Listed $790,000 AGMLS
  • 2021-11-18 Listed $590,000 AGMLS
  • 2021-10-21 Sold (Public Records) $575,000 Public Records
  • 2021-07-23 Sold (MLS) $711,000 AGMLS
  • 2021-06-07 Sold (MLS) $685,546 AGMLS
  • 2021-06-07 Sold (MLS) $685,546 AGMLS
  • 2021-06-07 Sold (MLS) $685,546 AGMLS
  • 2021-05-17 Sold (MLS) $500,000 AGMLS
  • 2021-05-17 Sold (MLS) $500,000 AGMLS
  • 2020-07-14 Sold (MLS) $580,000 AGMLS
  • 2020-07-07 Listed $790,000 AGMLS
  • 2020-07-07 Listed $840,000 AGMLS
  • 2020-07-07 Listed $840,000 AGMLS
  • 2020-07-07 Listed $590,000 AGMLS
  • 2020-07-07 Listed $840,000 AGMLS
  • 2020-07-07 Listed $840,000 AGMLS
  • 2020-07-07 Listed $840,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $850,000 AGMLS
  • 2020-07-07 Listed $850,000 AGMLS
  • 2020-07-07 Listed $850,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $850,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $590,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $600,000 AGMLS
  • 2020-07-07 Listed $550,000 AGMLS
  • 2020-07-07 Listed $500,000 AGMLS
  • 2020-07-07 Listed $725,000 AGMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…